[MSM] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[MSM] MSM MALAYSIA HOLDINGS BERHAD
Announcement Date
19-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -78.44%
YoY- -16.45%
Quarter Report
Latest QR
Upcoming QR
MSM's Result
MSM's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 2,658,446 1,820,138 1,187,016 553,160 2,307,263 1,643,297 1,096,806 79.95%
PBT 148,515 124,382 91,632 60,555 372,128 280,364 195,840 -16.77%
Tax -27,793 -18,054 -8,609 -1,211 -96,832 -66,329 -45,680 -28.08%
NP 120,722 106,328 83,023 59,344 275,296 214,035 150,160 -13.48%
-
NP to SH 120,722 106,328 83,023 59,344 275,296 214,035 150,160 -13.48%
-
Tax Rate 18.71% 14.51% 9.40% 2.00% 26.02% 23.66% 23.33% -
Total Cost 2,537,724 1,713,810 1,103,993 493,816 2,031,967 1,429,262 946,646 92.40%
-
Net Worth 1,989,433 2,045,671 2,017,552 2,094,880 2,038,642 2,059,731 1,996,463 -0.23%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 1,989,433 2,045,671 2,017,552 2,094,880 2,038,642 2,059,731 1,996,463 -0.23%
NOSH 702,980 702,980 702,980 702,980 702,980 702,980 702,980 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 4.54% 5.84% 6.99% 10.73% 11.93% 13.02% 13.69% -
ROE 6.07% 5.20% 4.12% 2.83% 13.50% 10.39% 7.52% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 378.17 258.92 168.85 78.69 328.21 233.76 156.02 79.95%
EPS 17.17 15.13 11.81 8.44 39.16 30.45 21.36 -13.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.83 2.91 2.87 2.98 2.90 2.93 2.84 -0.23%
Adjusted Per Share Value based on latest NOSH - 702,980
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 378.17 258.92 168.85 78.69 328.21 233.76 156.02 79.95%
EPS 17.17 15.13 11.81 8.44 39.16 30.45 21.36 -13.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.83 2.91 2.87 2.98 2.90 2.93 2.84 -0.23%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 5.05 4.89 5.00 4.75 4.96 4.75 5.05 -
P/RPS 1.34 1.89 2.96 6.04 1.51 2.03 3.24 -44.34%
P/EPS 29.41 32.33 42.34 56.27 12.67 15.60 23.64 15.59%
EY 3.40 3.09 2.36 1.78 7.90 6.41 4.23 -13.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 1.68 1.74 1.59 1.71 1.62 1.78 0.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 22/02/17 21/11/16 23/08/16 19/05/16 23/02/16 25/11/15 19/08/15 -
Price 4.45 4.85 5.00 5.02 4.70 4.78 5.05 -
P/RPS 1.18 1.87 2.96 6.38 1.43 2.04 3.24 -48.84%
P/EPS 25.91 32.07 42.34 59.47 12.00 15.70 23.64 6.27%
EY 3.86 3.12 2.36 1.68 8.33 6.37 4.23 -5.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.67 1.74 1.68 1.62 1.63 1.78 -7.99%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment